[CHUAN] QoQ Quarter Result on 31-Mar-2007 [#1]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 56.0%
YoY- 295.94%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 136,838 172,311 139,174 152,641 147,317 151,534 134,843 0.98%
PBT 2,549 3,115 4,755 2,246 1,250 2,378 2,513 0.95%
Tax -748 -945 -1,388 -688 -656 -831 -713 3.23%
NP 1,801 2,170 3,367 1,558 594 1,547 1,800 0.03%
-
NP to SH 1,748 2,054 3,050 1,546 991 1,594 1,834 -3.14%
-
Tax Rate 29.34% 30.34% 29.19% 30.63% 52.48% 34.95% 28.37% -
Total Cost 135,037 170,141 135,807 151,083 146,723 149,987 133,043 0.99%
-
Net Worth 96,514 95,185 94,052 92,311 90,495 89,550 88,121 6.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 1,344 - - - -
Div Payout % - - - 86.96% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 96,514 95,185 94,052 92,311 90,495 89,550 88,121 6.23%
NOSH 125,343 125,243 44,787 44,811 44,800 44,775 44,731 98.38%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.32% 1.26% 2.42% 1.02% 0.40% 1.02% 1.33% -
ROE 1.81% 2.16% 3.24% 1.67% 1.10% 1.78% 2.08% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 109.17 137.58 310.75 340.63 328.83 338.43 301.45 -49.09%
EPS 1.39 1.64 6.81 3.45 2.21 3.56 4.10 -51.28%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 2.10 2.06 2.02 2.00 1.97 -46.45%
Adjusted Per Share Value based on latest NOSH - 44,811
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 81.00 102.00 82.38 90.36 87.20 89.70 79.82 0.98%
EPS 1.03 1.22 1.81 0.92 0.59 0.94 1.09 -3.69%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.5713 0.5635 0.5567 0.5464 0.5357 0.5301 0.5216 6.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.28 0.39 0.59 0.50 0.40 0.44 0.42 -
P/RPS 0.26 0.28 0.19 0.15 0.12 0.13 0.14 50.91%
P/EPS 20.08 23.78 8.66 14.49 18.08 12.36 10.24 56.47%
EY 4.98 4.21 11.54 6.90 5.53 8.09 9.76 -36.06%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.51 0.28 0.24 0.20 0.22 0.21 43.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 30/08/07 31/05/07 27/02/07 28/11/06 29/08/06 -
Price 0.30 0.32 0.38 0.54 0.54 0.46 0.41 -
P/RPS 0.27 0.23 0.12 0.16 0.16 0.14 0.14 54.75%
P/EPS 21.51 19.51 5.58 15.65 24.41 12.92 10.00 66.40%
EY 4.65 5.13 17.92 6.39 4.10 7.74 10.00 -39.89%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.18 0.26 0.27 0.23 0.21 50.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment